| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (48.6) | 8.0 | (60.1) | 9.5 | 62.5 | (17.9) | (32.5) | (39.2) | (89.7) | 24.8 | (263.5) | (37.3) | (34.9) | 98.7 | (39.8) | (65.7) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | (91.2) | 19.9 | (179.3) | (310.9) | (96.6) | (433.8) | (582.7) | (363.3) | (218.2) | (644.3) | 135.1 | (83.3) | (9.6) | (48.5) | (183.1) | 42.9 | (87.5) | (868.2) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 173.5 | 175.0 | 174.0 | 196.8 | 173.7 | 213.1 | 269.4 | 309.3 | 319.0 | 326.0 | 344.1 | 376.0 | 406.2 | 403.2 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 82.9 | 142.4 | 166.6 | 184.7 | 148.0 | 124.2 | 232.5 | 211.1 | 224.2 | 229.8 | 218.3 | 231.2 | 206.2 | 275.6 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 2,050.0 | 1,657.0 | 750.0 | 0.0 | 2,085.6 | 375.0 | 5,475.0 | 0.0 | 156.0 | 6.9 | 222.8 | 0.0 | 0.0 | 4,917.6 | 5.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 4.8 | (4.1) | 4.5 | (6.9) | (3.7) | 3.0 | (0.3) | (9.8) | 9.5 | (5.3) | (13.2) | (9.0) | (0.0) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 32.0 | (62.6) | (135.3) | (44.7) | (281.5) | (262.0) | (17.9) | (23.8) | (64.1) | 78.7 | 80.4 | 117.3 | 208.5 | 79.6 | 226.2 | ||
| (89.9) |
| 63.9 |
| (40.8) |
| (124.6) |
| (332.4) |
| (32.1) |
| (135.9) |
| (137.2) |
| (277.5) |
| 27.1 |
| (215.3) |
| (10.9) |
| (164.2) |
| 25.7 |
| (65.1) |
| (50.4) |
| (128.4) |
| (543.8) |
| (64.2) |
| (7.4) |
| (29.0) |
| 95.2 |
| (31.1) |
| (69.1) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 41.5 | 44.7 | 43.9 | 43.3 | 43.0 | 43.2 | 46.2 | 42.5 | 42.1 | 10.4 | 57.7 | 64.5 | 64.2 | 2.9 | 49.9 | 60.6 | 60.4 | 23.1 | 65.6 | 62.6 | 61.9 | 65.0 | 62.4 | 66.2 | 75.8 | 77.8 | 76.2 | 80.2 | 75.1 | 74.7 | 77.4 | 82.8 | 84.1 | 89.1 | 81.1 | 78.3 | 77.5 | 86.0 | 85.8 | 87.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 5.9 | 6.5 | 6.3 | 7.4 | 5.4 | 8.2 | 6.0 | 6.7 | 5.3 | 5.3 | 5.0 | 6.1 | 4.1 | - | - | - | 4.7 | |||||||||||||||||||||||
| Deffered Income Tax | (10.0) | 12.9 | (13.2) | 3.2 | (0.0) | 0.2 | (6.3) | (6.2) | (0.3) | (10.4) | (3.1) | (4.0) | (11.4) | (88.3) | (22.4) | 19.5 | (1.7) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | 0.0 | 18.1 | - | - | 0.0 | 0.0 | - | - | 0.9 | 21.8 | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (37.3) | - | - | - | (98.0) | - | - | - | (90.2) | - | - | - | (110.5) | - | - | - | (109.9) | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | 0.4 | - | - | - | (3.1) | - | - | - | (0.0) | - | - | - | (0.3) | - | - | - | (2.8) | |||||||||||||||||||||||
| Cash From Operating Activities | 3.2 | - | - | - | 14.9 | - | - | - | (34.8) | - | - | - | 10.9 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 16.0 | - | - | - | 25.5 | - | - | - | 26.2 | - | - | - | 38.4 | - | - | - | 35.8 | - | - | - | 17.9 | - | - | - | 35.9 | - | - | 51.1 | 28.2 | 101.0 | 48.8 | 32.6 | 28.7 | 89.4 | 31.8 | 66.7 | 36.3 | 81.8 | 51.0 | 49.9 |
| Acquisitions | - | - | - | - | 0.0 | - | - | - | 8.6 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 0.1 | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - | 0.3 | - | - | - | (0.2) | |||||||||||||||||||||||
| Cash From Investing Activities | (17.3) | - | - | - | 591.9 | - | - | - | (27.3) | - | - | - | 49.1 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | 0.0 | - | - | - | 1,657.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 1,000.0 | - | - | - | 0.0 | - | - | - | 2,235.0 | - | - | - | 0.0 | - | - | - | - | - | - | - |
| Debt Repaid | 0.1 | - | - | - | 375.1 | - | - | - | 1,635.2 | - | - | - | 5.5 | - | - | - | 5.5 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | (0.3) | - | - | - | (1.6) | - | - | - | - | - | - | - | 0.1 | - | - | - | (0.2) | |||||||||||||||||||||||
| Cash From Financing Activities | (0.3) | - | - | - | (376.7) | - | - | - | 5.3 | - | - | - | (8.7) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.7) | - | - | - | 3.5 | - | - | - | (0.8) | - | - | - | 1.1 | - | - | - | (2.3) | - | - | - | (0.9) | - | - | - | (8.7) | - | - | - | 0.6 | - | - | - | 3.3 | - | - | - | 3.6 | - | - | - |
| Net Change In Cash | (15.1) | - | - | - | 233.6 | - | - | - | (57.6) | - | - | - | 52.4 | - | - | - | 22.6 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (12.8) | - | - | - | (10.6) | - | - | - | (61.0) | - | - | - | (27.5) | - | - | - | 13.7 | - | - | - | (142.3) | - | - | - | (134.5) | - | - | - | (75.9) | - | - | - | (23.6) | - | - | - | (86.1) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | (385.7) | - | - | - | (39.2) | - | - | - | (33.0) | - | - | - | 8.1 | |||||||||||||||||||||||
| 399.3 |
| 432.0 |
| 413.6 |
| 439.6 |
| Amortization Of Intangibles | - | 78.8 | 78.3 | 78.0 | 34.6 | 22.6 | 22.0 | 21.4 | 20.0 | 27.9 | 37.8 | 49.2 | 66.8 | 70.9 | 75.2 | 101.7 | 104.8 | - |
| Stock-Based Compensation | 26.1 | 25.6 | 26.2 | 20.5 | 21.1 | 19.4 | 13.2 | 15.8 | 8.5 | 9.6 | 10.3 | 8.5 | 7.7 | 7.7 | 10.6 | 10.9 | 12.3 | 12.1 |
| Deffered Income Tax | (7.1) | 2.9 | (12.6) | (28.9) | (93.0) | (31.9) | (80.3) | 24.1 | 14.4 | (311.1) | 32.0 | 5.9 | (33.6) | (31.2) | (157.3) | (1.4) | (14.4) | (132.3) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 22.7 | 119.0 | 150.4 | 5.3 | 7.8 | 4.2 | 7.3 | 21.6 | 3.5 | 13.2 | 37.7 | 7.6 | 11.5 | 890.7 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | (1.0) | 0.5 | 0.0 | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (4.4) | 23.9 | 35.8 | 20.5 | 177.1 | (109.0) | 12.6 | 74.6 | 39.8 | (30.3) | 57.6 | 38.6 | (43.4) | 46.3 | (15.8) | 47.1 | (68.0) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | (47.6) | 30.2 | (0.8) | (10.4) | 20.8 | 19.1 | (6.9) | (27.8) | (6.8) | (66.4) | 48.3 |
| Other Operating Activities | - | (1.2) | (2.7) | (2.3) | 2.1 | (1.4) | 3.1 | (2.8) | 2.5 | 2.7 | 0.7 | (1.4) | 14.5 | (2.2) | (0.1) | 5.3 | (17.9) | (37.1) |
| Cash From Operating Activities | - | 114.9 | 79.7 | 31.3 | 140.0 | (133.5) | (137.8) | 214.5 | 187.3 | 160.1 | 308.5 | 298.7 | 348.4 | 414.6 | 355.1 | 517.2 | 525.2 | 441.3 |
| 291.1 |
| 195.3 |
| 176.0 |
| Acquisitions | - | 0.6 | 26.6 | 12.1 | 62.0 | - | - | - | - | - | 0.0 | 24.7 | (0.3) | 0.0 | 4.7 | 13.2 | 0.0 | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 1.1 | 0.6 | 0.7 | 2.1 | (0.6) | (1.1) | (1.7) | 2.3 | 2.3 | 2.1 | 27.0 | 3.4 | 3.1 | 4.2 | (7.2) | 9.3 | 0.1 |
| Cash From Investing Activities | - | 523.3 | (155.9) | (119.6) | (221.7) | (152.7) | 94.5 | (220.0) | (203.6) | (154.5) | 574.1 | (257.7) | (206.4) | (177.7) | (233.7) | (298.9) | (198.7) | (162.9) |
| 6.8 |
| 2,500.0 |
| Debt Repaid | - | 2,610.9 | 1,635.6 | 683.5 | 21.4 | 2,011.0 | 75.0 | 5,716.0 | 0.6 | 0.7 | 2.3 | 0.1 | 0.0 | 6.6 | 2,700.8 | 20.1 | 13.2 | 2,505.9 |
| Common Stock Issuance | - | - | - | - | - | 0.0 | 0.0 | 333.4 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.0 | 61.1 | 7.0 | 4.7 | 0.0 | - |
| Dividends Paid | - | - | - | - | - | - | 0.4 | 0.7 | 30.7 | 332.8 | 755.5 | 0.0 | 175.0 | 200.0 | 2,170.4 | 0.0 | 0.0 | - |
| Other Financing Activities | - | - | - | (2.7) | (0.4) | (0.6) | (0.8) | (10.6) | (0.7) | (2.7) | (1.6) | (6.0) | 2.2 | 4.2 | 6.4 | 1.0 | (5.2) | (0.1) |
| Cash From Financing Activities | - | (598.3) | (8.2) | 45.6 | (32.7) | (85.2) | 418.3 | 220.0 | 40.7 | (379.5) | (726.5) | 199.1 | (261.3) | (484.4) | (105.5) | (298.7) | (314.5) | 231.7 |
| 3.5 |
| (0.9) |
| 2.5 |
| 4.6 |
| Net Change In Cash | - | 44.6 | (88.5) | (38.1) | (121.3) | (375.1) | 378.0 | 214.2 | 14.6 | (364.4) | 150.8 | 226.8 | (128.3) | (247.4) | 19.3 | (81.4) | 14.6 | 514.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 329.9 |
| 265.3 |
| Free Cash Flow To Equity | - | (528.9) | (41.2) | (68.9) | (66.1) | (207.0) | 38.1 | (259.0) | (24.4) | 91.1 | 83.3 | 303.1 | 117.2 | 201.8 | 2,296.4 | 211.1 | 323.6 | 259.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 6.5 |
| 4.7 |
| 4.2 |
| 4.6 |
| 5.0 |
| 5.2 |
| 5.2 |
| 6.7 |
| 7.1 |
| 7.1 |
| 7.0 |
| 8.6 |
| 9.3 |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 3.4 |
| 2.0 |
| 8.6 |
| 1.8 |
| 1.8 |
| 3.1 |
| 1.5 |
| 2.1 |
| 2.4 |
| 2.9 |
| 1.9 |
| 2.4 |
| 2.1 |
| 2.7 |
| 3.1 |
| (1.6) |
| (2.2) |
| (1.5) |
| (26.6) |
| (31.1) |
| (28.0) |
| (39.0) |
| 17.7 |
| 12.7 |
| 26.5 |
| (1.2) |
| (14.0) |
| (26.5) |
| (5.6) |
| 29.6 |
| 16.9 |
| (283.2) |
| (4.6) |
| (7.8) |
| (15.6) |
| 3.5 |
| (13.9) |
| (10.2) |
| 0.0 |
| - |
| - |
| - |
| 9.7 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| 7.8 |
| - |
| - |
| - |
| 1.6 |
| - |
| 0.0 |
| - |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (115.0) |
| - |
| - |
| - |
| (75.2) |
| - |
| - |
| - |
| (69.2) |
| - |
| - |
| - |
| (36.3) |
| - |
| - |
| - |
| (37.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.5 |
| - |
| - |
| - |
| (7.7) |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| (13.1) |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| 49.5 |
| - |
| - |
| - |
| (124.3) |
| - |
| - |
| - |
| (98.6) |
| - |
| - |
| - |
| (47.7) |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| (49.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| (18.8) |
| - |
| - |
| - |
| (17.6) |
| - |
| - |
| - |
| (35.9) |
| - |
| - |
| - |
| (27.6) |
| - |
| - |
| - |
| (27.3) |
| - |
| - |
| - |
| 15.7 |
| - |
| - |
| - |
| - |
| - |
| 989.0 |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| 2,200.1 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 29.9 |
| - |
| - |
| - |
| 281.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| (5.8) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| 144.6 |
| - |
| - |
| - |
| 60.3 |
| - |
| - |
| - |
| 30.5 |
| - |
| - |
| - |
| (311.1) |
| - |
| - |
| - |
| - |
| - |
| (143.8) |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| (14.3) |
| - |
| - |
| - |
| 11.6 |
| - |
| - |
| - |
| (341.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (131.3) |
| - |
| - |
| - |
| (139.6) |
| - |
| - |
| - |
| (40.9) |
| - |
| - |
| - |
| (23.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |